Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,492£15,724£16,117£16,520£17,016£80,870
Total Expenses£17,980£18,051£18,134£18,219£18,313£90,697
Profit Before Tax£-2,488£-2,326£-2,017£-1,699£-1,297£-9,827
Profit After Tax £-2,488£-2,326£-2,017£-1,699£-1,297£-9,827
Change In Property Value£10,875£11,201£21,152£24,344£25,804£93,376
Net Return£8,387£8,875£19,135£22,645£24,508£83,549
Return From Rental Income (%)-2%-2%-2%-1%-1%-9%
Total Net Return (%)7%8%17%20%21%72%